The WACC of Thermo Fisher Scientific Inc (TMO) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.60% | 9.05% |
| Tax rate | 9.00% - 10.10% | 9.55% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 7.0% - 9.8% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.79 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.60% |
| Tax rate | 9.00% | 10.10% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 7.0% | 9.8% |
| Selected WACC | 8.4% | |